[FIHB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -347.08%
YoY- -2219.35%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 36,374 38,613 35,444 28,048 52,879 46,148 41,990 -9.10%
PBT 777 434 -2,118 -2,796 2,487 3,346 1,006 -15.77%
Tax -269 -1,563 -22 -80 -1,318 -1,806 -396 -22.67%
NP 508 -1,129 -2,140 -2,876 1,169 1,540 610 -11.45%
-
NP to SH 400 -1,198 -2,188 -2,876 1,164 900 608 -24.29%
-
Tax Rate 34.62% 360.14% - - 53.00% 53.97% 39.36% -
Total Cost 35,866 39,742 37,584 30,924 51,710 44,608 41,380 -9.06%
-
Net Worth 19,508 17,955 17,818 18,115 18,904 18,389 17,960 5.65%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 842 - - -
Div Payout % - - - - 72.34% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 19,508 17,955 17,818 18,115 18,904 18,389 17,960 5.65%
NOSH 83,333 82,477 82,878 82,643 82,553 82,317 82,162 0.94%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.40% -2.92% -6.04% -10.25% 2.21% 3.34% 1.45% -
ROE 2.05% -6.68% -12.28% -15.88% 6.16% 4.89% 3.39% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.65 46.82 42.77 33.94 64.05 56.06 51.11 -9.95%
EPS 0.48 -1.45 -2.64 -3.48 1.41 1.09 0.74 -25.00%
DPS 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
NAPS 0.2341 0.2177 0.215 0.2192 0.229 0.2234 0.2186 4.65%
Adjusted Per Share Value based on latest NOSH - 82,643
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.09 26.64 24.45 19.35 36.48 31.84 28.97 -9.11%
EPS 0.28 -0.83 -1.51 -1.98 0.80 0.62 0.42 -23.62%
DPS 0.00 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.1346 0.1239 0.1229 0.125 0.1304 0.1269 0.1239 5.66%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.10 0.09 0.14 0.15 0.17 0.20 0.16 -
P/RPS 0.23 0.19 0.33 0.44 0.27 0.36 0.31 -18.00%
P/EPS 20.83 -6.19 -5.30 -4.31 12.06 18.29 21.62 -2.44%
EY 4.80 -16.15 -18.86 -23.20 8.29 5.47 4.63 2.42%
DY 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.65 0.68 0.74 0.90 0.73 -29.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.17 0.15 0.12 0.20 0.14 0.15 0.18 -
P/RPS 0.39 0.32 0.28 0.59 0.22 0.27 0.35 7.45%
P/EPS 35.42 -10.32 -4.55 -5.75 9.93 13.72 24.32 28.39%
EY 2.82 -9.69 -22.00 -17.40 10.07 7.29 4.11 -22.15%
DY 0.00 0.00 0.00 0.00 7.29 0.00 0.00 -
P/NAPS 0.73 0.69 0.56 0.91 0.61 0.67 0.82 -7.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment